Published October 4, 2026

October Upside Ranks

Qualitative relative target-touch selections · Not calibrated probabilities

Dated prices · targets are price touches, not forecasts · exact ranks are editorial judgments.

Grade legend, dates & research limits

Completed editorial grades · assessed October 6. Business = demonstrated commercial traction. Catalyst = clarity and timing of the next important test, not success odds. Target path = how demanding this list’s target is. These grades use the same rubric for all selected names; they are not native financial-model grades or statistical probabilities.

A strong / direct · B supported but conditional · C speculative or major gaps · D exceptional leap / weak bridge. A strong catalyst can fail. A fivefold target can have a D path even in a top-ranked moonshot.

Exact grading benchmarks & evidence dates

Business

How far the business inflection is demonstrated today, not source completeness.

  • A — Broad, realized commercial growth or earnings; not just a plan.
  • B — Real but early, concentrated or mixed operating traction.
  • C — Primarily clinical/development or capacity optionality; limited realized economics.
  • D — Retained facts undermine the proposed business inflection.

Catalyst

Specificity, observability and timing of a thesis-changing test inside the original window, not its chance of success.

  • A — A scheduled or explicitly windowed material readout, launch or commercial ramp; repeated hard operating tests may qualify.
  • B — Concrete delivery, orders or earnings tests, but diffuse timing or less discrete thesis change.
  • C — A real milestone with important acceptance/economics/timing gaps.
  • D — No supported material in-window test.

Target path

Burden of reaching THIS tier target from the dated baseline; not an absolute odds estimate.

  • A — Comparatively direct earnings/recognition bridge in retained evidence; still conditional.
  • B — Recognizable bridge, but meaningful premium, execution or share-claim sensitivity.
  • C — Speculative extension or binary rerating beyond established economics; small-base elasticity is not a forecast.
  • D — Exceptional leap far beyond retained cases, with major scale/valuation/financing obstacles.

No bell curve, numeric weights, A+ grades, probability conversion or grade-based reranking. Same rubric for incumbents and additions; target-path grades vary by tier. A catalyst can fail. No synchronized chart grading because technical coverage is not comparable across all 19.

Assessment October 6 of retained evidence, not an October 6 source refresh. Baseline October 1; existing remaining touch window October 4, 2026 to exclusive October 1, 2027. Original source cutoff October 3; additions retrieved October 4; Bloom narrative retrieved October 5 UTC. Original publication dates remain attached to sources.

Original conservative research grades remain in each full story. Partial financial underwriting remains partial: completed qualitative grades do not certify current cash, target dilution, clinical efficacy or funded forecasts. No chart grade is invented from unmatched technical snapshots.

Targets use October 1, 2026 baseline quotes, which are not live prices. The price-touch window is October 4, 2026 to exclusive October 1, 2027, not the price at expiry. Exact ordinal differences are low-confidence editorial judgments; absolute likelihood may be low.

Original financial source cutoff: October 3, 2026, 07:14:12.687379 UTC. Biotech sources retrieved October 4 with original publication dates retained. Bloom’s power and policy narrative reviewed October 4 ET (sources retrieved October 5 UTC). Publication does not clear research or model limitations. No calibrated odds.

AXTI · AXT, Inc.

2x Conviction · #35x Moonshots · #1

Oct1 baseline: USD 81.81. Original frozen quote retained.

The investment story

Thesis

Permit-cleared shipments and reserved capacity could turn AI optical-network demand into more sales of chip materials.

What could move the stock

Permit-cleared shipments and reserved capacity could turn AI optical-network demand into more sales of chip materials.

Next catalyst

Shipment volumes, export permits and delivery against capacity reservations.

Major risk

Permit delays, debt and refundable customer advances could strain cash.

Editorial grades · October 6 assessment

Same rubric for every selected company. Business is demonstrated traction; Catalyst is the timing and clarity of a test, not its chance of success. Target path changes with the target burden.

2x Conviction

BusinessBCatalystBTarget pathC

Business · B

Permit-cleared shipments and capacity reservations establish substrate demand on a small base.

Catalyst · B

Permits and shipment conversion are meaningful tests, but the end-2027 management endpoint is outside this edition.

Target path · C

Small-base shipments offer elasticity, but the retained bull falls short of doubling; more recognition or premium is needed.

Strongest countercase

Permits, debt and refundable advances constrain realization and owner cash.

Confidence & coverage

Low for target touch and adjacent ordering; moderate for the descriptive assessment of retained facts. Retained native financial and source detail preserved; existing holds and sensitivities still apply.

5x Moonshots

BusinessBCatalystBTarget pathC

Business · B

Permit-cleared shipments and capacity reservations establish substrate demand on a small base.

Catalyst · B

Permits and shipment conversion are meaningful tests, but the end-2027 management endpoint is outside this edition.

Target path · C

Small substrate scale offers nonlinear shipment potential, but fivefold requires far more in-window realization or premium than retained cases.

Strongest countercase

Permits, debt and refundable advances constrain realization and owner cash.

Confidence & coverage

Low for target touch and adjacent ordering; moderate for the descriptive assessment of retained facts. Retained native financial and source detail preserved; existing holds and sensitivities still apply.

Grade evidence & preserved research grades

Editorial reader v2 is separate from native financial certification. The original conservative evidence/path grades below have not been upgraded or overwritten.

2x Conviction original research grades

Evidence: B; operating pathway: C; feasibility: stretch.

5x Moonshots original research grades

Evidence: B; operating pathway: C; feasibility: heroic.

  1. originalPassages.AXTI-passage-59
    Published: 2026-03-17 · Retrieved: 2026-10-02T21:07:33.490758+00:00
  2. originalPassages.AXTI-passage-24
    Published: 2026-08-13 · Retrieved: 2026-10-02T10:00:35.051755+00:00
  3. originalPassages.AXTI-passage-69
    Published: 2026-08-04 · Retrieved: 2026-10-02T04:59:18.273289+00:00
Detailed research, valuation assumptions & sources

Thesis

Permit-cleared InP shipments and primary capacity reservations are real. Secondary attributed management end-2027 InP $130M/quarter is outside the horizon, not verified throughput.

Independent economic outcome

Accept four scoped semantic/withinbudgetcash/forwardclaimidentity deltas as analystconditional operativeinterpretation, not issuerquantifiedfuturebudget/legalcashlesselection, nativeconformance orinvestmentapproval. Core/source/originalfinancialmodels/quotes andoldnativecards untouched. Parent4.054M vscommon3.87735M precise preferredbridge; annual/forwardalreadydeducted, nosecondNCI. Archived native failure count 35 remains. No remaining fixable 0040 interpretation residue; conditional current stock/EPS/fullnative unknowns are NOT resolved or newly guaranteed.

Expectations gap

No independently matched current consensus-baseline mispricing is asserted. The $350M case is only 1.688x, so doubling needs additional recognition or premium beyond that bull. Small substrate base and genuine customer bottleneck exposure make a nearer tail than most mature firms, without assuming full end-2027 capacity is available now.

Confidence and limitations

Source-backedrelativebusinesscomparison; exactadjacentorderandfutureprice realization uncertain. Lowabsolutechanceisnotanadmissionban. Qualified/limited forward evidence; low comparative confidence, especially pricing, recognition or common-owner funding. Retained actual facts remain distinct from hypotheses. Stock-wide label uses most cautious genuine parent tier judgment; per-membership judgments preserved.

  • Qualitative editorial likelihood ordering only; no numeric probabilities, no mechanically calibrated source grade, no issuer future assurance. Adjacent order is low-confidence within the disclosed close-comparison bands.
  • No calibrated absolute hit probabilities or independently matched current consensus baseline; relative ordering uses qualified evidence, not a measured expectations gap.
  • Ramp realization, pricing/acceptance or common-owner funding has material unquantified elements; management targets/analyst hypotheses are not delivered revenue.
  • Native schema/interface historical holds remain archived. Unresolved economic cash/current-capital/accounting facts lower confidence; absent adapter EPS/cashDate alone does not label issuer uninvestable.
  • Permits, minority/preferred common claims, refund/redemption exposure and parent cash ownership remain. $99.733M dated financial debt including long-term debt must not vanish. Customer advances may be refundable; conditional positive case cash is not unrestricted guaranteed liquidity.

Catalysts & disconfirmation

Permit-cleared InP shipments and primary capacity reservations are real. Secondary attributed management end-2027 InP $130M/quarter is outside the horizon, not verified throughput.

2026-10-01 to 2027-09-30; editorial-monitoring-checkpoint; exact future announcement dates unverified · Retainedprimaryreportedcommercialfacts supportmechanism; forwardpaidrecognition/funding notguaranteed. BnotA; no automaticnative-score conversion. · Upgrade: Confirm paid recognized delivery and common-owner economics within the retained operating window, not merely capacity/backlog/pilot publicity. Requires the additional recognition, recurring-profit/multiple retention and funded common-claim outcomes stated in targetPath. Existing near-double or alternative cases are identified, never silently merged into original bull. · Cut: Failure of the retained paid-recognition or recurring-owner-economics path, multiple compression, delayed catalyst or additional cash/claim burden would invalidate this route. Permits, minority/preferred common claims, refund/redemption exposure and parent cash ownership remain. $99.733M dated financial debt including long-term debt must not vanish. Customer advances may be refundable; conditional positive case cash is not unrestricted guaranteed liquidity.

Bear case

Failure of the retained paid-recognition or recurring-owner-economics path, multiple compression, delayed catalyst or additional cash/claim burden would invalidate this route. Permits, minority/preferred common claims, refund/redemption exposure and parent cash ownership remain. $99.733M dated financial debt including long-term debt must not vanish. Customer advances may be refundable; conditional positive case cash is not unrestricted guaranteed liquidity.

Retained financial routes — not target odds

Original financial hypotheses remain unchanged. Native disposition, independent WATCH and current editorial selection are distinct.

AXTI · Native blocked / Independent Accept four scoped semantic/withinbudgetcash/forwardclaimidentity deltas as analystconditional operativeinterpretation, not issuerquantifiedfuturebudget/legalcashlesselection, nativeconformance orinvestmentapproval. Core/source/originalfinancialmodels/quotes andoldnativecards untouched.

Economic outcome

Accept four scoped semantic/withinbudgetcash/forwardclaimidentity deltas as analystconditional operativeinterpretation, not issuerquantifiedfuturebudget/legalcashlesselection, nativeconformance orinvestmentapproval. Core/source/originalfinancialmodels/quotes andoldnativecards untouched. Parent4.054M vscommon3.87735M precise preferredbridge; annual/forwardalreadydeducted, nosecondNCI. Archived native failure count 35 remains. No remaining fixable 0040 interpretation residue; conditional current stock/EPS/fullnative unknowns are NOT resolved or newly guaranteed.

Accounting and period

GAAP; actual/analyst-normalized classifications and source scope preserved individually · Exact original source measurement and forward cash windows; analysis/review dates separate · USD million for operative four-name model fields; explicitly USD for original native financial totals

native.financials.convertibleConversionPrice

Not provided/true unknown in exact original input; no zero or issuer certification substituted

Measured/derived historical revenue, owner income and cash — operative labels

Recognized revenue — original measurement period

125.509 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ebit

3.8819999999999997 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

Parent-attributable net income BEFORE preferred accrual

4.053999999999997 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

group NI

6.0329999999999995 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

Operating cash flow — stated period and case

-5.761 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash PPE

13.804 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

sbc Cfo Addback

3.8099999999999996 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

Net income attributable to common — stated preferred treatment

3.87735 USD million · derived · Qualification Q2 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

preferred Accrual

0.17665 USD million · actual · Qualification Q3 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

Core measured historical financials — dates and attribution retained

Recognized revenue — original measurement period

125509000 USD · derived · Qualification Q4 below. Historical source context only; exact immutable field-origin/proof mapping retained. · FY+YTDcurrent-YTDprior

operating Margin

0.03093005282489702 fraction · derived · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q6 in route shared notes

Dated consolidated cash + marketable debt securities — derived bundle

715798000 USD · derived · Qualification Q7 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q8 in route shared notes

debt

99733000 USD · derived · Qualification Q7 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q9 in route shared notes

Dated measured ordinary shares — NOT current fully diluted

65573212 ordinary-shares · actual · Qualification Q10 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q11 in route shared notes

shares At

2026-08-03 text · not-applicable · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q12 in route shared notes

convertible Incremental Shares

0 ordinary-shares · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q13 in route shared notes

convertible Debt Removed

0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q14 in route shared notes

convertible Cash Settlement

0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q15 in route shared notes

post Balance Cash Change

-78000000 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q16 in route shared notes

post Balance Debt Change

0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q17 in route shared notes

ownership Liability

33156000 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q18 in route shared notes

cash Ownership Fraction

1 fraction · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q19 in route shared notes

cash Nci Deduction

0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q20 in route shared notes

cash Jv Contribution

0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q21 in route shared notes

cash Ownership Reconciliation

Consolidated economic group liquidity assumption only; outside claims kept separate, NOT factual parent distributability. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. text · not-applicable · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q22 in route shared notes

post Balance Other Cash Change

0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q23 in route shared notes

Material Provided valuation

sector

compound-semiconductor substrates text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q25 in route shared notes

metric

EV/revenue text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q26 in route shared notes

reference Multiple

25.32817622575149 x · assumption · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q27 in route shared notes

multiple Low

12 x · assumption · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q28 in route shared notes

multiple High

25.32817622575149 x · assumption · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q29 in route shared notes

justification

25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q30 in route shared notes

model Fit

unsupported text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Retained AXTI analyst valuation interpretation: Fresh additive TTM commonincome4.054m exists; reported annual-.49EPS/43.933m weighteddenominator arehistorical. Exact TTMEPS unavailable and historical anchor restricted toP/normalizedEPS. Current-quarterPE120.3088 isnot compatible withfreshannualownerPE~1384x. A substitution wouldchange the valuationmodel.

Bounded source/proof detail — exact archive, NOT financial assumptions

full Archive

[internal evidence reference] artifact path · not-applicable · Qualification Q31 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

full Archive SHA

1900d87c2fa2ab79b937fa9292636486e5e4f5dc6563f1428e5fb468080e4b73 SHA256 · not-applicable · Qualification Q32 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

All three upside hurdles — required revenue / owner income / valuation / claims

factor — original reverse hurdle

1.35 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

110.44349670410158 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

277.6615256194858 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

0.7933186446271023 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

1.0260932144652564 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.3211879419298322 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

451.2567544779501 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

7399.714279174806 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

110.44349670410156 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

110.44349670410158 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

277.6615256194858 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

0.7933186446271023 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

1.0260932144652564 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.3211879419298322 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

451.2567544779501 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

7399.714279174806 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

110.44349670410156 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

110.44349670410158 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

15 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

465.34065963185895 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

1.3295447418053112 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

113.94138083935162 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

113.94138083935162 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

1.7006176244679347 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.3328082935922062 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

486.99086159390595 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

552.4933846969205 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

7399.714279174806 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

552.4933846969205 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

110.44349670410155 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

bull Mathematically Crosses — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Final Admission — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

assessment — original reverse hurdle

conditional-watch:350m recognized/retainedscarcitypremium crosses withlarge groupcashbuffer, but permit/output and commonclaim ownership premises arehypotheses. retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

eligible — original reverse hurdle

Unknown (null) USD million · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

final Classification Owner — original reverse hurdle

parent-independent-review retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

factor — original reverse hurdle

2 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

416.7899571902586 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

1.1908284491150245 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

1.5261249506181234 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.33080567954676476 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

477.74680784902523 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

10962.539672851562 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

163.61999511718747 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

416.7899571902586 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

1.1908284491150245 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

1.5261249506181234 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.33080567954676476 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

477.74680784902523 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

10962.539672851562 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

163.61999511718747 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

15 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

698.509860788715 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

1.9957424593963284 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

170.08852447792256 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

170.08852447792256 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

2.538634693700337 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.3385470478670596 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

519.9909320185444 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

617.7807610208401 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

10962.539672851562 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

617.7807610208401 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

bull Mathematically Crosses — original reverse hurdle

false retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Final Admission — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

assessment — original reverse hurdle

nonadmission-on-reviewed-operating-hypotheses: ~416.79m recognized atsamepremium exceeds350mbull; accelerated130mInP exitbySep ratherthanDec is a finite counterhypothesis, not primary-supported plan. Retain inwatch challenge, no arbitrary40x rejection. retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

eligible — original reverse hurdle

Unknown (null) USD million · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

final Classification Owner — original reverse hurdle

parent-independent-review retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

factor — original reverse hurdle

5 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

409.04998779296875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

1058.921179824595 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

3.0254890852131284 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

3.833963732862126 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.3424451411942434 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

550.5596274631596 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

27406.349182128906 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

409.0499877929688 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

409.04998779296875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

1058.921179824595 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

3.0254890852131284 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

3.833963732862126 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.3424451411942434 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

550.5596274631596 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

27406.349182128906 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

409.0499877929688 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

target Price USD — original reverse hurdle

409.04998779296875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

multiple — original reverse hurdle

15 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Recognized Revenue USDm — original reverse hurdle

1774.6754045895875 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Revenue Factor Vs Bull — original reverse hurdle

5.07050115597025 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

ordinary M — original reverse hurdle

65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

total Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

forward Incremental Allowance M — original reverse hurdle

1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Exact Fully Diluted — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

exercise Cash USDm — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Shares M — original reverse hurdle

0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

convertible Debt Removed — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Cash Settlement — original reverse hurdle

0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

conversion Price — original reverse hurdle

Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment — original reverse hurdle

none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

applicability — original reverse hurdle

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Shares M — original reverse hurdle

67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Common NIUSDm — original reverse hurdle

429.2291874251726 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner Income USDm — original reverse hurdle

429.2291874251726 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required Owner EPS — original reverse hurdle

6.406405782465263 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle

0.3454921333899648 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash Minimum At Reverse Case — original reverse hurdle

586.6336403913152 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

cash At Reverse Case Pre Exercises — original reverse hurdle

919.1071132850844 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

equity USDm At Target — original reverse hurdle

27406.349182128906 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

terminal Cash Post Exercises — original reverse hurdle

919.1071132850844 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

reverse Solved Price USD — original reverse hurdle

409.04998779296864 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

recognition Not Capacity Or ARR — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Forecast — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

bull Mathematically Crosses — original reverse hurdle

false retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

not Final Admission — original reverse hurdle

true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

assessment — original reverse hurdle

nonadmission-on-reviewed-operating-hypotheses:~1.059bn recognized atsamepremium farabove staged2027capacitycontext; absent commercial ramp evidence ofthat magnitude. retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

eligible — original reverse hurdle

Unknown (null) USD million · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

final Classification Owner — original reverse hurdle

parent-independent-review retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

Shared financial qualifications — exact scopes/formulas, not numeric assumptions

Qualification Q1 — exact field scope

Original FY+matchedYTD or annual bridge; not reported trailing EPS Measurement/forecast period: {'start': '2025-07-01', 'end': '2026-06-30'}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q2 — exact field scope

CURRENT common numerator = parent4.054 - preferred0.17665; no second NCI. Archived4.053999999999997 kept only as parent-before-preferred. Measurement/forecast period: {'start': '2025-07-01', 'end': '2026-06-30'}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q3 — exact field scope

Exact accepted preferred bridge; annual/forward common already deducted, never subtract twice scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q4 — exact field scope

Original FY + matched currentYTD - priorYTD additive revenue bridge, not issuer-published TTM EPS scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q5 — exact field scope

Exact retained native financials inputs. Review/source time, monetary/share basis and uncertainty are original. Typed native bookkeeping is NOT source truth or all-model-resolution certification. Original measurement {'start': '2025-07-01', 'end': '2026-06-30', 'basis': 'original retained financial measurement; native stock/share dates separately stated'}; dated balance/share values NOT quote-day cap-table guarantees. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Formula qualification Q6

Formula for native.financials.operatingMargin: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Qualification Q7 — exact field scope

DATED HISTORICAL consolidated source-defined measurement/bridge at 2026-06-30. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. Analyst elapsed stub, ownership accessibility/currentbank/terminalclaim counts remain separate hypotheses; NOT guaranteed available Octobercash. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Formula qualification Q8

Formula for native.financials.cash: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q9

Formula for native.financials.debt: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Qualification Q10 — exact field scope

DATED HISTORICAL consolidated source-defined measurement/bridge at 2026-08-03. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. Analyst elapsed stub, ownership accessibility/currentbank/terminalclaim counts remain separate hypotheses; NOT guaranteed available Octobercash. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Formula qualification Q11

Formula for native.financials.measuredOrdinaryShares: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q12

Formula for native.financials.sharesAt: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q13

Formula for native.financials.convertibleIncrementalShares: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q14

Formula for native.financials.convertibleDebtRemoved: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q15

Formula for native.financials.convertibleCashSettlement: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q16

Formula for native.financials.postBalanceCashChange: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q17

Formula for native.financials.postBalanceDebtChange: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q18

Formula for native.financials.ownershipLiability: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q19

Formula for native.financials.cashOwnershipFraction: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q20

Formula for native.financials.cashNciDeduction: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q21

Formula for native.financials.cashJvContribution: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q22

Formula for native.financials.cashOwnershipReconciliation: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q23

Formula for native.financials.postBalanceOtherCashChange: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Qualification Q24 — exact field scope

Exact retained native valuation inputs. Review/source time, monetary/share basis and uncertainty are original. Typed native bookkeeping is NOT source truth or all-model-resolution certification. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Formula qualification Q25

Formula for native.valuation.sector: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q26

Formula for native.valuation.metric: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q27

Formula for native.valuation.referenceMultiple: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q28

Formula for native.valuation.multipleLow: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q29

Formula for native.valuation.multipleHigh: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Formula qualification Q30

Formula for native.valuation.justification: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·

Qualification Q31 — exact field scope

Exact original route pointer /modelViews/10 scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q32 — exact field scope

Hash equality is not semantic source proof scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q33 — exact field scope

Original accepted economic reverse operating/cash/claim valuation burden; NOT native eligibility, a probability, issuer target/guidance, or approved rank. AEHR cash overlay does not change saved revenue/profit/price burdens; preferred/warrant/disjoint claims retain original explicit conditional handling. Period {'start': '2026-10-01', 'end': '2027-09-30', 'basis': 'Original economic forecast / reverse burden horizon'} scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q34 — exact field scope

Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q35 — exact field scope

Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q36 — exact field scope

Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q37 — exact field scope

Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q38 — exact field scope

Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q39 — exact field scope

Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q40 — exact field scope

Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q41 — exact field scope

Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q42 — exact field scope

Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q43 — exact field scope

Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q44 — exact field scope

Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q45 — exact field scope

Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q46 — exact field scope

Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q47 — exact field scope

Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q48 — exact field scope

Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q49 — exact field scope

Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q50 — exact field scope

Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q51 — exact field scope

Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q52 — exact field scope

Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q53 — exact field scope

Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q54 — exact field scope

Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q55 — exact field scope

Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q56 — exact field scope

Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q57 — exact field scope

Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q58 — exact field scope

Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q59 — exact field scope

Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q60 — exact field scope

Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q61 — exact field scope

Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q62 — exact field scope

Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q63 — exact field scope

Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q64 — exact field scope

Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q65 — exact field scope

Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q66 — exact field scope

Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q67 — exact field scope

Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q68 — exact field scope

Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q69 — exact field scope

Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q70 — exact field scope

Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q71 — exact field scope

Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q72 — exact field scope

Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q73 — exact field scope

Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q74 — exact field scope

Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q75 — exact field scope

Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q76 — exact field scope

Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q77 — exact field scope

Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q78 — exact field scope

Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q79 — exact field scope

Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q80 — exact field scope

Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q81 — exact field scope

Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q82 — exact field scope

Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Qualification Q83 — exact field scope

Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·

Dated source/proof detail — actual citation sets, not source certainty

Historical/source evidence set E1 — shared actual citations

Exact source IDs shared by material rows; forward/derived use stays analyst conditional, not an issuer guarantee. Full claim/reviewer/sourceDAG in original archive. source/proof context, not a financial quantity · not-applicable · Source support is scoped. Hash equality is not literal/accounting proof. ·

Historical/source evidence set E2 — shared actual citations

Exact source IDs shared by material rows; forward/derived use stays analyst conditional, not an issuer guarantee. Full claim/reviewer/sourceDAG in original archive. source/proof context, not a financial quantity · not-applicable · Source support is scoped. Hash equality is not literal/accounting proof. ·

Historical/source evidence set E3 — shared actual citations

Exact source IDs shared by material rows; forward/derived use stays analyst conditional, not an issuer guarantee. Full claim/reviewer/sourceDAG in original archive. source/proof context, not a financial quantity · not-applicable · Source support is scoped. Hash equality is not literal/accounting proof. ·

Exact immutable source/model proofs — shared references, not source certainty

Exact value/origin proof P8447

Full immutable financial/source/derivation context for rows marked P8447. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·

Exact value/origin proof P8448

Full immutable financial/source/derivation context for rows marked P8448. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·

Exact value/origin proof P8449

Full immutable financial/source/derivation context for rows marked P8449. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·

Exact value/origin proof P8481

Full immutable financial/source/derivation context for rows marked P8481. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·

downside — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

45 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

1 — revenues

50 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

2 — revenues

55 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

3 — revenues

60 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

pre Sbc Margin

0.24 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

sbc

8 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

interest Net

11 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

nci Rate

0.16 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

da

12 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

wc

-45 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

capex

100 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

shares

68 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

multiple

12 valuation multiple x · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

recognized Revenue

210 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

gaap EBIT

42.4 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

gaap Operating Margin

0.2019047619047619 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

pretax

53.4 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

income Tax Expense

10.68 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

group NI

42.72 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Net income attributable to common — stated preferred treatment

35.708149999999996 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

owner Income Diagnostic

35.708149999999996 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Noncash CFO addback — after cash-settlement component

20 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

other Cfo

0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

working Capital Cash

-45 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Operating cash flow — stated period and case

17.72 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

SBCExpense Charged

8 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

group NIDeduction For Outside Owners

6.8352 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

annual Preferred Dividend Accrual

0.17665 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

interest Net Is Nonoperating

11 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

opening Cash

637.798 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. ·

Terminal cash BEFORE hypothetical exercises

555.5179999999999 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Cash Post Hypothetical Exercises

555.5179999999999 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Debt

99.733 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Ownership Claim

33.156 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

quarter Boundary Minimum Pre Exercises

549.9476 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

intra Quarter Timing Reserve

40 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Minimum available cash — bounded analyst case

509.94759999999997 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

policy Reserve Gap

0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

total Shares M

68 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

forward Incremental Allowance M

2.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

convertible Debt Removed

0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

conversion Price

Unknown (null) USD million · unknown · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

terminal Shares M

68 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Multiple

12 valuation multiple x · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

terminal Equity USDm

2942.629 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Per-share scenario price — unchanged

43.273955882352936 USD/share · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

price Ratio

0.5289568166941867 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

GAAPCommon PEContext

82.40776965482671 valuation multiple x · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":45,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":11.2896,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":586.0876,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q35 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":50,"unit":"USD million"},{"field":"1.openingCash","value":586.0876,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":14.425600000000001,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-13.5,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-25.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":562.0132,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q36 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":55,"unit":"USD million"},{"field":"2.openingCash","value":562.0132,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":16.9344,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-9.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-20.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":549.9476,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q37 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":60,"unit":"USD million"},{"field":"3.openingCash","value":549.9476,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":20.0704,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-4.5,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-10.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":555.5179999999999,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q38 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

base — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

60 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

1 — revenues

65 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

2 — revenues

75 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

3 — revenues

85 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

pre Sbc Margin

0.3 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

sbc

8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

interest Net

11 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

da

14 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

wc

-55 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

capex

150 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

multiple

20 valuation multiple x · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

recognized Revenue

285 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

gaap EBIT

77.5 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

gaap Operating Margin

0.2719298245614035 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

pretax

88.5 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

income Tax Expense

17.7 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

group NI

70.8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Net income attributable to common — stated preferred treatment

60.711349999999996 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

owner Income Diagnostic

60.711349999999996 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

other Cfo

0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

working Capital Cash

-55 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Operating cash flow — stated period and case

37.8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

SBCExpense Charged

8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

group NIDeduction For Outside Owners

9.912 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

annual Preferred Dividend Accrual

0.17665 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

interest Net Is Nonoperating

11 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

opening Cash

637.798 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. ·

Terminal cash BEFORE hypothetical exercises

525.5980000000001 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Cash Post Hypothetical Exercises

525.5980000000001 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Debt

99.733 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Ownership Claim

33.156 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

quarter Boundary Minimum Pre Exercises

516.402 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

intra Quarter Timing Reserve

40 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Minimum available cash — bounded analyst case

476.40200000000004 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

policy Reserve Gap

0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

convertible Debt Removed

0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

conversion Price

Unknown (null) USD million · unknown · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

terminal Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Multiple

20 valuation multiple x · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

terminal Equity USDm

6092.709 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Per-share scenario price — unchanged

90.9359552238806 USD/share · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

price Ratio

1.1115506409684304 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

GAAPCommon PEContext

100.35535365298252 valuation multiple x · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":60,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":16.704,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-22.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-67.5,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":565.002,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q40 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"1.openingCash","value":565.002,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":21.344,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-16.5,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-37.5,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":532.346,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q41 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":75,"unit":"USD million"},{"field":"2.openingCash","value":532.346,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":25.056,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-11.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-30.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":516.402,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q42 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":85,"unit":"USD million"},{"field":"3.openingCash","value":516.402,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":29.695999999999998,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-5.5,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-15.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":525.5980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q43 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

bull — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

65 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

1 — revenues

80 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

2 — revenues

95 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

3 — revenues

110 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

pre Sbc Margin

0.35 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

sbc

8 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

interest Net

11 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

da

14 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

wc

-60 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

capex

180 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

recognized Revenue

350 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

gaap EBIT

114.49999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

gaap Operating Margin

0.3271428571428571 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

pretax

125.49999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

income Tax Expense

25.099999999999998 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

group NI

100.39999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Net income attributable to common — stated preferred treatment

86.16735 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

owner Income Diagnostic

86.16735 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

other Cfo

0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

working Capital Cash

-60 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Operating cash flow — stated period and case

62.39999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

SBCExpense Charged

8 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

group NIDeduction For Outside Owners

14.056000000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

annual Preferred Dividend Accrual

0.17665 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

interest Net Is Nonoperating

11 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

opening Cash

637.798 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. ·

Terminal cash BEFORE hypothetical exercises

520.1980000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Cash Post Hypothetical Exercises

520.1980000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Debt

99.733 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Ownership Claim

33.156 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

quarter Boundary Minimum Pre Exercises

505.0300000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

intra Quarter Timing Reserve

40 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Minimum available cash — bounded analyst case

465.0300000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

policy Reserve Gap

0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

convertible Debt Removed

0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

conversion Price

Unknown (null) USD million · unknown · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

terminal Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

terminal Equity USDm

9252.170679013021 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

Per-share scenario price — unchanged

138.09209968676151 USD/share · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

price Ratio

1.687961175990227 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

GAAPCommon PEContext

107.37443682570047 valuation multiple x · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":554.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q45 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":554.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":519.9820000000001,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q46 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":519.9820000000001,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":505.0300000000001,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q47 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":505.0300000000001,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":520.1980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q48 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

retainedCompatibleReference — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

65 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

1 — revenues

80 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

2 — revenues

95 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

3 — revenues

110 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pre Sbc Margin

0.35 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

sbc

8 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net

11 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

da

14 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

wc

-60 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

capex

180 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

recognized Revenue

350 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap EBIT

114.49999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap Operating Margin

0.3271428571428571 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pretax

125.49999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

income Tax Expense

25.099999999999998 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NI

100.39999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Net income attributable to common — stated preferred treatment

86.16735 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

owner Income Diagnostic

86.16735 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

other Cfo

0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

working Capital Cash

-60 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Operating cash flow — stated period and case

62.39999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

SBCExpense Charged

8 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NIDeduction For Outside Owners

14.056000000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

annual Preferred Dividend Accrual

0.17665 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net Is Nonoperating

11 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

opening Cash

637.798 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Terminal cash BEFORE hypothetical exercises

520.1980000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Cash Post Hypothetical Exercises

520.1980000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Debt

99.733 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Ownership Claim

33.156 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

quarter Boundary Minimum Pre Exercises

505.0300000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

intra Quarter Timing Reserve

40 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Minimum available cash — bounded analyst case

465.0300000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

policy Reserve Gap

0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Debt Removed

0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Price

Unknown (null) USD million · unknown · Qualification Q49 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Equity USDm

9252.170679013021 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Per-share scenario price — unchanged

138.09209968676151 USD/share · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

price Ratio

1.687961175990227 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

GAAPCommon PEContext

107.37443682570047 valuation multiple x · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":554.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q50 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":554.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":519.9820000000001,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q51 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":519.9820000000001,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":505.0300000000001,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q52 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":505.0300000000001,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":520.1980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q53 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

revenueMinus20pct — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

52 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

1 — revenues

64 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

2 — revenues

76 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

3 — revenues

88 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pre Sbc Margin

0.35 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

sbc

8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net

11 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

da

14 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

wc

-60 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

capex

180 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

recognized Revenue

280 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap EBIT

90 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap Operating Margin

0.32142857142857145 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pretax

101 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

income Tax Expense

20.200000000000003 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NI

80.8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Net income attributable to common — stated preferred treatment

69.31135 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

owner Income Diagnostic

69.31135 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

other Cfo

0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

working Capital Cash

-60 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Operating cash flow — stated period and case

42.8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

SBCExpense Charged

8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NIDeduction For Outside Owners

11.312000000000001 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

annual Preferred Dividend Accrual

0.17665 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net Is Nonoperating

11 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

opening Cash

637.798 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Terminal cash BEFORE hypothetical exercises

500.598 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Cash Post Hypothetical Exercises

500.598 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Debt

99.733 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Ownership Claim

33.156 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

quarter Boundary Minimum Pre Exercises

491.702 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

intra Quarter Timing Reserve

40 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Minimum available cash — bounded analyst case

451.702 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

policy Reserve Gap

0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Debt Removed

0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Price

Unknown (null) USD million · unknown · Qualification Q54 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Equity USDm

7459.598343210418 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Per-share scenario price — unchanged

111.3372887046331 USD/share · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

price Ratio

1.3609252172986728 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

GAAPCommon PEContext

107.62448492505797 valuation multiple x · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":52.0,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":18.503999999999998,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":551.302,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q55 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":64.0,"unit":"USD million"},{"field":"1.openingCash","value":551.302,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":23.644000000000002,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":511.946,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q56 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":76.0,"unit":"USD million"},{"field":"2.openingCash","value":511.946,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":27.756,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":491.702,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q57 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":88.0,"unit":"USD million"},{"field":"3.openingCash","value":491.702,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":32.896,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":500.598,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q58 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

marginMinus3points — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

65 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

1 — revenues

80 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

2 — revenues

95 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

3 — revenues

110 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pre Sbc Margin

0.31999999999999995 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

sbc

8 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net

11 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

da

14 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

wc

-60 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

capex

180 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

recognized Revenue

350 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap EBIT

103.99999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap Operating Margin

0.2971428571428571 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pretax

114.99999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

income Tax Expense

23 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NI

91.99999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Net income attributable to common — stated preferred treatment

78.94335 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

owner Income Diagnostic

78.94335 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

other Cfo

0 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

working Capital Cash

-60 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Operating cash flow — stated period and case

53.999999999999986 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

SBCExpense Charged

8 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NIDeduction For Outside Owners

12.879999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

annual Preferred Dividend Accrual

0.17665 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net Is Nonoperating

11 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

opening Cash

637.798 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Terminal cash BEFORE hypothetical exercises

511.798 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Cash Post Hypothetical Exercises

511.798 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Debt

99.733 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Ownership Claim

33.156 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

quarter Boundary Minimum Pre Exercises

499.318 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

intra Quarter Timing Reserve

40 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Minimum available cash — bounded analyst case

459.318 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

policy Reserve Gap

0 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Debt Removed

0 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Price

Unknown (null) fraction / ratio · unknown · Qualification Q59 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Equity USDm

9243.770679013021 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Per-share scenario price — unchanged

137.96672655243316 USD/share · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

price Ratio

1.6864286843868805 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

GAAPCommon PEContext

117.09372200461497 valuation multiple x · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"fraction / ratio"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":20.519999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"0.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"0.endingCashBeforeTargetExercises","value":553.318,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q60 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"fraction / ratio"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"fraction / ratio"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":553.318,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":26.22,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"1.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"1.endingCashBeforeTargetExercises","value":516.538,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q61 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"fraction / ratio"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"fraction / ratio"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":516.538,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":30.779999999999998,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"2.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"2.endingCashBeforeTargetExercises","value":499.318,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q62 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"fraction / ratio"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":499.318,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":36.48,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"3.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"3.endingCashBeforeTargetExercises","value":511.798,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q63 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

additional5pctClaimShares — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

65 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

1 — revenues

80 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

2 — revenues

95 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

3 — revenues

110 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pre Sbc Margin

0.35 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

sbc

8 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net

11 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

da

14 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

wc

-60 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

capex

180 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

recognized Revenue

350 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap EBIT

114.49999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap Operating Margin

0.3271428571428571 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pretax

125.49999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

income Tax Expense

25.099999999999998 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NI

100.39999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Net income attributable to common — stated preferred treatment

86.16735 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

owner Income Diagnostic

86.16735 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

other Cfo

0 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

working Capital Cash

-60 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Operating cash flow — stated period and case

62.39999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

SBCExpense Charged

8 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NIDeduction For Outside Owners

14.056000000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

annual Preferred Dividend Accrual

0.17665 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net Is Nonoperating

11 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

opening Cash

637.798 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Terminal cash BEFORE hypothetical exercises

520.1980000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Cash Post Hypothetical Exercises

520.1980000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Debt

99.733 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Ownership Claim

33.156 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

quarter Boundary Minimum Pre Exercises

505.0300000000001 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

intra Quarter Timing Reserve

40 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Minimum available cash — bounded analyst case

465.0300000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

policy Reserve Gap

0 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Debt Removed

0 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Price

Unknown (null) million ordinary shares (dated or analyst allowance, NOT current exact FD) · unknown · Qualification Q64 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Shares M

70.35 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Equity USDm

9252.170679013021 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Per-share scenario price — unchanged

131.51628541596335 USD/share · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

price Ratio

1.607582072371645 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

GAAPCommon PEContext

107.37443682570047 valuation multiple x · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.endingCashBeforeTargetExercises","value":554.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q65 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":554.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.endingCashBeforeTargetExercises","value":519.9820000000001,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q66 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":519.9820000000001,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.endingCashBeforeTargetExercises","value":505.0300000000001,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q67 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":505.0300000000001,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.endingCashBeforeTargetExercises","value":520.1980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q68 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

frontLoadedCashUse — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

65 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

1 — revenues

80 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

2 — revenues

95 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

3 — revenues

110 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pre Sbc Margin

0.35 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

sbc

8 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net

11 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

da

14 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

wc

-60 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

capex

180 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

recognized Revenue

350 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap EBIT

114.49999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap Operating Margin

0.3271428571428571 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pretax

125.49999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

income Tax Expense

25.099999999999998 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NI

100.39999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Net income attributable to common — stated preferred treatment

86.16735 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

owner Income Diagnostic

86.16735 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

other Cfo

0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

working Capital Cash

-60 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Operating cash flow — stated period and case

62.39999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

SBCExpense Charged

8 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NIDeduction For Outside Owners

14.056000000000001 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

annual Preferred Dividend Accrual

0.17665 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net Is Nonoperating

11 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

opening Cash

637.798 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Terminal cash BEFORE hypothetical exercises

370.198 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Cash Post Hypothetical Exercises

370.198 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Debt

99.733 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Ownership Claim

33.156 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

quarter Boundary Minimum Pre Exercises

355.03 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

intra Quarter Timing Reserve

40 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Minimum available cash — bounded analyst case

315.03 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

policy Reserve Gap

0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Debt Removed

0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Price

Unknown (null) USD million · unknown · Qualification Q69 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Equity USDm

9102.170679013021 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Per-share scenario price — unchanged

135.85329371661226 USD/share · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

price Ratio

1.6605952545018934 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

GAAPCommon PEContext

105.63363825176266 valuation multiple x · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":-150,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":404.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q70 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":404.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":369.98199999999997,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q71 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":369.98199999999997,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":355.03,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q72 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":355.03,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":370.198,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q73 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

combinedRevenueMarginCashClaims — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

52 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

1 — revenues

64 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

2 — revenues

76 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

3 — revenues

88 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pre Sbc Margin

0.31999999999999995 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

sbc

8 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net

11 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

da

14 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

wc

-60 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

capex

180 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

recognized Revenue

280 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap EBIT

81.59999999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap Operating Margin

0.29142857142857137 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pretax

92.59999999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

income Tax Expense

18.519999999999996 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NI

74.07999999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Net income attributable to common — stated preferred treatment

63.53214999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

owner Income Diagnostic

63.53214999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

other Cfo

0 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

working Capital Cash

-60 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Operating cash flow — stated period and case

36.079999999999984 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

SBCExpense Charged

8 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NIDeduction For Outside Owners

10.371199999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

annual Preferred Dividend Accrual

0.17665 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net Is Nonoperating

11 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

opening Cash

637.798 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Terminal cash BEFORE hypothetical exercises

343.87799999999993 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Cash Post Hypothetical Exercises

343.87799999999993 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Debt

99.733 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Ownership Claim

33.156 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

quarter Boundary Minimum Pre Exercises

337.13239999999996 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

intra Quarter Timing Reserve

40 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Minimum available cash — bounded analyst case

297.13239999999996 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

policy Reserve Gap

0 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Debt Removed

0 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Price

Unknown (null) fraction / ratio · unknown · Qualification Q74 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Shares M

70.35 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Equity USDm

7302.878343210417 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Per-share scenario price — unchanged

103.80779450192492 USD/share · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

price Ratio

1.2688888595501542 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

GAAPCommon PEContext

114.94776020031463 valuation multiple x · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"fraction / ratio"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"0.recognizedRevenueHypothesis","value":52.0,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":17.294399999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"0.flows.extraStressUse","value":-150,"unit":"fraction / ratio"},{"field":"0.endingCashBeforeTargetExercises","value":400.0924,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q75 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"fraction / ratio"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"fraction / ratio"},{"field":"1.recognizedRevenueHypothesis","value":64.0,"unit":"USD million"},{"field":"1.openingCash","value":400.0924,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":22.098399999999998,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"1.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"1.endingCashBeforeTargetExercises","value":359.19079999999997,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q76 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"fraction / ratio"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"fraction / ratio"},{"field":"2.recognizedRevenueHypothesis","value":76.0,"unit":"USD million"},{"field":"2.openingCash","value":359.19079999999997,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":25.941599999999998,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"2.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"2.endingCashBeforeTargetExercises","value":337.13239999999996,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q77 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"fraction / ratio"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"3.recognizedRevenueHypothesis","value":88.0,"unit":"USD million"},{"field":"3.openingCash","value":337.13239999999996,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":30.745599999999996,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"3.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"3.endingCashBeforeTargetExercises","value":343.87799999999993,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q78 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

longSecurity10pctHaircutPlusExistingAdvancesRefundBound — original conditional economics · conditional-not-native-approval

Scenario period

2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled

0 — revenues

65 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

1 — revenues

80 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

2 — revenues

95 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

3 — revenues

110 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pre Sbc Margin

0.35 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

sbc

8 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net

11 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

tax Rate

0.2 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

nci Rate

0.14 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

da

14 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

wc

-60 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

capex

180 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

shares

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

recognized Revenue

350 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap EBIT

114.49999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

gaap Operating Margin

0.3271428571428571 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

pretax

125.49999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

income Tax Expense

25.099999999999998 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NI

100.39999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Net income attributable to common — stated preferred treatment

86.16735 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

owner Income Diagnostic

86.16735 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Noncash CFO addback — after cash-settlement component

22 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

other Cfo

0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

working Capital Cash

-60 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Operating cash flow — stated period and case

62.39999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

SBCExpense Charged

8 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

group NIDeduction For Outside Owners

14.056000000000001 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

annual Preferred Dividend Accrual

0.17665 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Double Haircut Reported Parent NI

true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

interest Net Is Nonoperating

11 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

opening Cash

637.798 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Terminal cash BEFORE hypothetical exercises

478.26000000000005 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Cash Post Hypothetical Exercises

478.26000000000005 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Debt

99.733 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Ownership Claim

33.156 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

quarter Boundary Minimum Pre Exercises

463.09200000000004 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

intra Quarter Timing Reserve

40 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Minimum available cash — bounded analyst case

423.09200000000004 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

policy Reserve Gap

0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

cash Funding Status

conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

ordinary M

65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

total Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

forward Incremental Allowance M

1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Exact Fully Diluted

true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

exercise Cash USDm

0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Shares M

0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

convertible Debt Removed

0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Cash Settlement

0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

conversion Price

Unknown (null) USD million · unknown · Qualification Q79 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·

no Convert Treatment

none retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

applicability

source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Shares M

67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Multiple

25.32817622575149 valuation multiple x · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

equity Pricing Identity

recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

terminal Equity USDm

9210.232679013021 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

Per-share scenario price — unchanged

137.46615938825406 USD/share · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

price Ratio

1.6803100292210422 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

GAAPCommon PEContext

106.8877327550751 valuation multiple x · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

no Warrant Cash In Trough

true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

not Observed Daily Cash

true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·

operativeQuarter 1 — signed cash/revenue/compensation reconciliation

[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":-41.938,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":512.892,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q80 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 2 — signed cash/revenue/compensation reconciliation

[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":512.892,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":478.04400000000004,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q81 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 3 — signed cash/revenue/compensation reconciliation

[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":478.04400000000004,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":463.09200000000004,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q82 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·

operativeQuarter 4 — signed cash/revenue/compensation reconciliation

[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":463.09200000000004,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":478.26000000000005,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q83 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·

  1. originalComponents.AXTI-component-annual-revenue
    Published: 2026-03-17 · Retrieved: 2026-10-02T21:07:33.490758+00:00
  2. originalComponents.AXTI-component-currentYTD-revenue
    Published: 2026-08-13 · Retrieved: 2026-10-02T10:00:35.051755+00:00
Educational research only. Not financial advice. Target touches, clinical outcomes and returns are uncertain. No subscriber newsletter send is implied by this public edition.